RESONANTPROFORMA
v2.305.0.0 · 26-0613InputPulldownDerivedRead-onlyProgrammaticAuto-fillOverriddenTCAC AppDisabledAnswer
Sources − Uses0feasible
Debt Coverage Ratio1.150≥ 1.15
Tiebreaker22.162%rank 6 of 8 · At-Risk
Win Probability0% / 0%vs cutoff (0.6109) / vs simulator
Deferred Developer Fee1.52MMno escape valve
Cedar Grove Apartments
100 Cedar Grove Way, Cedar Grove, CA
Fresno · 2026 AMI · QCT · 80 units
depth
valuewin
Double-duty · moves value and win
Value only · sizes equity and loan
Soft loan · conditional
Legend · what the dots mean
●●●Valuemoves the funding verdict: the gap between total uses and total sources, and the deferred fee plus GP equity that fills it
●●●Winmoves the TCAC tiebreaker score, measured against the round's funding cutoff
more dots, stronger effect:●●● strong●● moderate● light· no effect
every other field defaulted · open the full model in the tabs above
VALUEpencils·gap—·DDF$1,523,634
WINTB0.2216·need~0.2216·WIN
Sources & Uses
Sources
| Permanent Loan | $11,050,000 |
| Federal TC Equity | $15,748,000 |
| State TC Equity | $4,897,000 |
| Acquired Replacement Reserves | $150,000 |
| MGP Equity | $100 |
| Deferred Developer Fee | $1,523,634 |
| Total | $33,368,734 |
Uses
| Land Cost or Value | $1,800,000 |
| Improvements Cost | $16,200,000 |
| Construction | $8,336,736 |
| Relocation | $965,000 |
| Architectural | $150,000 |
| Survey & Engineering | $60,000 |
| Construction Loan Interest | $998,320 |
| Construction Loan Related Fees | $196,000 |
| Permanent Financing Costs | $195,500 |
| Legal | $325,000 |
| Capitalized Reserves | $631,731 |
| Contingency | $926,956 |
| Other Project Costs | $550,000 |
| Developer Fee | $2,033,491 |
| Total | $33,368,734 |
Balance+$0balanced
ƒClick any computed value to see its formula, inputs, and dependents. Toggle ↳ Arrows to overlay precedent/dependent connections.